The Discounted Cash Flow (DCF) valuation of Mint SA (ALBUD.PA) is 9.16 EUR. With the latest stock price at 3.03 EUR, the upside of Mint SA based on DCF is 202.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 8.2% | 6.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 7.79 - 11.72 | 9.16 |
| Upside | 157.0% - 286.8% | 202.3% |